11 WILBERFORCE Avenue, Niagara-on-the-Lake

$1,150,000
11 WILBERFORCE Avenue

$1,150,000

New
21d
Detached2-Storey

11 WILBERFORCE Avenue, Niagara-on-the-Lake

Total Monthly Obligation $5,615

Beds
3
Baths
3
Park
3
Sqft
1500-2000
DOM
21d
Score
16
Yield
4.0%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-X13856862
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-40 × 85 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,209.01 (2026)
Parking-3 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX NIAGARA REALTY LTD, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-101 - Town
Title-Residential Freehold

No agent assigned

Welcome to 11 Wilberforce, an exceptional custom-built in 2022 home where quality craftsmanship, thoughtful design and high-end finishes come together in one of Niagara-on-the-Lake's most desirable locations. Built by highly regarded local builder Dave Funk, this nearly new home was designed with both luxury and everyday living in mind, with a full bathroom on every level and beautiful indoor-outdoor spaces. Step inside to soaring 9-foot main-floor ceilings, wide-plank hickory hardwood flooring and impressive custom millwork throughout. The kitchen is a showpiece, featuring custom-milled cabinetry and premium Sub-Zero, AGA and Miele appliances, while additional custom cabinetry carries through the bathrooms, laundry room and lower-level kitchenette. The living space is anchored by a beautiful gas fireplace with a custom built-in mantel. Upstairs, the primary suite is a true retreat with a heated ensuite floor and its own private balcony offering seasonal water views. A remote-controlled skylight with automatic rain-sensor closing adds another thoughtful touch. Laundry hookups are conveniently located on both the second and main floors.The finished lower level extends the living space with an extra-large egress window, kitchenette and full bathroom. Behind the finishes, the home was constructed with exceptional attention to efficiency and comfort, including R22 exterior wall insulation plus continuous exterior insulation, R60 attic insulation, a high-efficiency KeepRite furnace with Wi-Fi thermostat, central air and a whole-home surge protector. Outside is equally impressive with durable Hardie board siding, a welcoming covered front porch and covered rear porch, TimberTech composite decking and a direct gas BBQ hookup. Beautifully built, exceptionally appointed and loaded with upgrades that aren't always immediately visible, 11 Wilberforce is the kind of custom home where the quality becomes more apparent the longer you look.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$920,000
Land Transfer Taxes$19,475
Legal Fees (Est.)
$
Total cash required for closing$250,975

Total Monthly Obligation

$5,615/mo
Mortgage $4,639
Monthly Loss $4,394
Principal$1,221
Interest$3,418
Property Tax$601
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,600/yr
NOI
$29,331/yr
Net Cash Flow
-$2,195/mo
Cash Margin
-57.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.7/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 11 WILBERFORCE Avenue

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.